2328 廣宇


股價漲跌幅
20222021202020192018
廣宇-10.0%40.0%-1.0%21.0%-21.0%
0050-14.86%3.82%50.48%14.17%-5.71%


現價可能漲跌幅 1合理價(本益比法)一年後目標價報酬率可能漲跌幅 2合理價(ROE法)
35.05 4.51% 36.63 42.13 20.2% N/A N/A

  • 合理價(本益比法): 從 "一年後目標價" 回推得到
  • 可能漲跌幅 1: "合理價(本益比法)" 和 "現價" 的差距
  • 報酬率: 一年後可能的報酬率
  • 可能漲跌幅 2: "合理價(ROE法)" 和 "現價" 的差距
  • 本益比法估值不適用於景氣循環股
  • 推估價格僅供參考, Please Do Your Own Research

營業毛利率,營業利益率,稅前淨利率,股東權益報酬率-近10年
2021202020192018201720162015201420132012
營業毛利率10.9410.449.228.668.337.928.228.439.6511.68
營業利益率5.714.504.674.464.000.671.691.751.855.13
折舊負擔比率1.691.881.601.221.643.343.853.914.143.65
稅前淨利率6.405.815.986.484.287.863.873.434.474.55
股東權益報酬率8.656.239.1911.017.2211.064.083.244.295.21
資產報酬率5.213.865.366.314.426.832.592.122.833.57
本業收入比89.2277.5478.0468.8693.518.5743.5850.9341.45112.80
業外獲益比10.7822.4621.9631.146.4991.4356.4249.0758.70-12.67
無形資產佔淨值比0.150.180.170.160.000.000.000.000.000.00

營業毛利率,營業利益率,稅前淨利率,股東權益報酬率-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營業毛利率10.3210.7010.7111.7210.7512.2115.029.344.267.3713.409.585.417.9010.258.337.907.968.868.70
營業利益率5.095.605.776.195.256.578.722.15-0.292.898.905.240.473.515.943.834.445.143.894.22
稅前淨利率6.216.146.906.885.538.998.513.930.962.0811.066.992.555.168.948.202.894.924.294.51
本業收入比81.8991.1883.6189.7895.1773.23102.6154.64-31.11139.2380.5074.8418.5767.9066.4246.75153.66104.4290.7193.55
業外獲益比18.118.8216.399.945.2026.98-2.3945.36131.11-38.4619.5024.9581.4332.1033.5853.25-53.66-4.429.296.45

現金流量-近10年 (1.避開自由現金流量近3年都小於0的公司 2.營運現金流量要大於稅後淨利,除非受到應收帳款和存貨影響 3.營運現金流量不應該都是流出)
2021202020192018201720162015201420132012
營運現金流量(百萬)198173324651416-1351547-2581697923-14
自由現金流量(百萬)-20818373253-98-3001321-10132316-30-1840
稅後淨利(百萬)967663102911856911099284209325399


現金流量-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營運現金流量(百萬)267317-115-37737210798257866993733-127865-30712435742321464-419
自由現金流量(百萬)65136-345-312311341967569-409437051687-84-382-81689-32512429-411
稅後淨利(百萬)218276291231169194295155194554232711623545840786188256168

成長能力-近10年 (營業利益和稅後淨利成長率要大於營收成長率)
2021202020192018201720162015201420132012
營收(百萬)24226205482560127161262381841218934171811546017523
營業利益(百萬)1382925119412121051124319300286899
稅後淨利(百萬)967663102911856911099284209325399
EPS(完全稀釋)1.861.271.972.271.332.140.550.400.630.00
營收成長率(%)17.90-19.74-5.743.5242.50-2.7610.2011.13-11.77N/A
營業利益成長率(%)49.41-22.53-1.4915.32747.58-61.136.334.90-68.19N/A
稅後淨利成長率(%)45.85-35.57-13.1671.49-37.12286.9735.89-35.69-18.55N/A
EPS成長率(%)46.46-35.53-13.2270.68-37.85289.0937.50-36.51N/AN/A

成長能力-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營收(百萬)59627199690252534872548654134936471362577189665055057313759065775681735975306184
營業利益(百萬)303403398325256361472106-1418164034826256451252252378293261
稅後淨利(百萬)218276291231169194295155194554232711623545840786188256168
EPS(完全稀釋)0.420.530.560.450.330.380.570.300.040.091.050.630.220.450.880.780.160.360.490.32
去年同期營收成長率(%)22.3731.2227.516.423.37-12.32-24.70-25.77-14.39-14.44-5.281.11-3.10-0.630.806.36----
去年同期營業利益成長率(%)18.3611.63-15.68206.601928.5799.45-26.25-69.54-153.85-29.3041.9138.10-89.68-32.2853.92-3.45----
去年同期稅後淨利成長率(%)28.9942.27-1.3649.03789.47331.11-45.57-52.60-83.62-80.8518.34-19.6634.8825.0078.91142.26----
去年同期EPS成長率(%)27.2739.47-1.7550.00725.00322.22-45.71-52.38-81.82-80.0019.32-19.2337.5025.0079.59143.75----
較上季營收成長率(%)-17.184.3031.397.82-11.191.359.664.73-24.68-12.968.1120.80-24.72-3.6515.4015.77-22.80-2.2721.77-
較上季營業利益成長率(%)-24.811.2622.4626.95-29.09-23.52345.28857.14-107.73-71.7283.911238.46-89.84-43.2478.970.00-33.3329.0112.26-
較上季稅後淨利成長率(%)-21.01-5.1525.9736.69-12.89-34.2490.32715.79-57.78-91.7065.75181.90-50.64-48.6912.53373.26-54.26-26.5652.38-
較上季EPS成長率(%)-20.75-5.3624.4436.36-13.16-33.3390.00650.00-55.56-91.4366.67186.36-51.11-48.8612.82387.50-55.56-26.5353.12-

每月營收變化
年/月月增率(%)去年同期年增率(%)累計營收年增率(%)年/月月增率(%)去年同期年增率(%)累計營收年增率(%)
2022/4-8.9515.6622.352019/126.47-8.07-5.75
2022/329.8318.0624.652019/11-1.66-16.43-5.53
2022/1~2-29.0428.5228.522019/10-14.05-18.33-4.34
2021/129.8238.4617.762019/92.31-7.28-2.56
2021/1110.4237.6215.622019/8-3.63-10.19-1.85
2021/10-21.5722.6813.312019/78.592.09-0.36
2021/931.9154.8112.192019/6-2.31-0.63-0.84
2021/88.3317.446.352019/58.911.97-0.89
2021/74.3510.264.592019/43.042.42-1.72
2021/611.7620.133.542019/340.39-0.07-3.23
2021/52.664.560.322019/1~2-26.7-5.02-5.01
2021/4-7.06-6.94-0.722018/12-3.2-3.993.51
2021/332.074.091.62018/11-3.9-0.874.28
2021/1~2-20.080.20.22018/10-2.433.324.87
2020/129.16-10.67-19.632018/9-0.894.015.07
2020/11-1.56-12.87-20.452018/89.553.315.23
2020/10-1.04-12.96-21.172018/75.68-5.355.59
2020/90.07-24.41-22.052018/60.25-4.648.02
2020/81.7-22.72-21.712018/59.3817.1111.36
2020/713.69-26.78-21.552018/40.5310.319.8
2020/6-2.71-30.06-20.52018/325.837.379.61
2020/5-8.63-29.77-18.342018/1~2-18.6610.9310.92
2020/43.96-16.29-14.882017/12-0.040.4239.36
2020/322.66-17.02-14.342017/110.1526.6245.16
2020/1~2-14.69-12.75-12.752017/10-1.7830.5847.65

稅前淨利較去年同期
2022Q1(百萬)2021Q1(百萬)YoY(%)
370.0269.037.546
2021Q4(百萬)2020Q4(百萬)YoY(%)
442.0493.0-10.34
2021Q3(百萬)2020Q3(百萬)YoY(%)
476.0460.03.4782

EPS較上季
2022Q1(元)2021Q4(元)比率
0.420.53-0.207

應收帳周轉率和存貨周轉率-近10年
2021202020192018201720162015201420132012
應收帳款周轉率4.193.423.323.323.802.963.503.803.093.77
存貨周轉率6.338.258.859.7511.9810.3810.869.7610.6515.28

應收帳周轉率和存貨周轉率-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
應收帳款周轉率1.011.151.170.980.931.061.040.870.740.860.961.000.730.880.960.900.790.981.071.03
存貨周轉率1.201.561.891.742.072.362.032.042.022.602.912.642.082.552.772.682.363.053.393.03

償債能力-近10年
2021202020192018201720162015201420132012
負債比0.420.380.420.460.420.380.400.380.410.41
金融負債(百萬)102815681574215914897181827205119402730
營收淨額(百萬)24226205482560127161262381841218934171811546017523
利息保障倍數121.1835.0027.5251.0754.7295.2633.8116.1810.7012.58
長期銀行借款占稅後淨利比0.000.000.000.000.000.000.833.413.663.57

成本指標-近10年
2021202020192018201720162015201420132012
營收淨額(百萬)24226205482560127161262381841218934171811546017523
推銷費用(百萬)266221261276284318198183195266
管理費用(百萬)651716643678656829875817888800
研發費(百萬)34726727423819518716314912382
推銷費用率(%)1.101.081.021.021.081.731.051.071.261.52
管理費用率(%)2.693.482.512.502.504.504.624.765.744.57
研發費用率(%)1.431.301.070.880.741.020.860.870.800.47

成本指標-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營收淨額(百萬)59627199690252534872548654134936471362577189665055057313759065775681735975306184
推銷費用(百萬)7079736054605759466871665673747059877266
管理費用(百萬)15517617515514417020522012114518315615917519216914267250164
研發費(百萬)88111996967817467467372706074665443535347
推銷費用率(%)1.171.101.061.141.111.091.051.200.981.090.990.991.021.000.971.061.041.180.961.07
管理費用率(%)2.602.442.542.952.963.103.794.462.572.322.552.352.892.392.532.572.500.913.322.65
研發費用率(%)1.481.541.431.311.381.481.371.360.981.171.001.051.091.010.870.820.760.720.700.76

財務健檢燈號
公司上市滿三年資本額10億以上股本形成中現金增資比率低於50%負債比率低於50%董監持股設質低於10%現金(含約當現金)占股本超過50%過去4季累積正營運現金流量過去4季ROE超過25%過去6個月的營收維持正的年成長率過去4季的EPS年增率是正數
2328-廣宇OOOOOOOXOX
29年51.83億39.26%38.81%0.0%123.31%92百萬8.04%

融資使用率
日期股價融資使用率
2022-05-20 -35.0512.90%
2022-05-1934.612.93%
2022-05-1835.012.99%
2022-05-1734.3512.93%
2022-05-1634.012.98%
2022-05-1334.3512.92%
2022-05-1233.612.87%
2022-05-1133.913.02%
2022-05-1034.512.99%
2022-05-0933.9513.07%
2022-05-0634.8513.08%
2022-05-0535.2513.13%
2022-05-0435.013.29%
2022-05-0333.6513.24%
2022-04-2933.313.30%
2022-04-2833.313.32%
2022-04-2733.2513.27%
2022-04-2635.0513.54%
2022-04-2535.6513.63%
2022-04-2236.9513.82%
2022-04-2137.313.89%
2022-04-2037.413.86%
2022-04-1936.813.84%
2022-04-1836.7513.86%
2022-04-1537.113.95%
2022-04-1437.8514.04%
2022-04-1337.214.22%
2022-04-1236.314.08%
2022-04-1136.8514.26%
2022-04-0838.2514.67%
2022-04-0738.214.45%
2022-04-0639.015.03%
2022-04-0139.716.24%
2022-03-3140.1516.06%
2022-03-3040.515.95%
2022-03-2937.713.15%
2022-03-2837.213.11%
2022-03-2537.313.11%
2022-03-2437.613.22%
2022-03-2337.3513.16%
2022-03-2237.313.20%
2022-03-2137.1513.26%
2022-03-1837.3513.28%
2022-03-1736.6513.36%
2022-03-1635.613.35%
2022-03-1536.113.35%
2022-03-1437.0513.49%
2022-03-1137.0513.60%
2022-03-1037.313.63%
2022-03-0937.0513.76%
2022-03-0836.7513.84%
2022-03-0737.2514.05%
2022-03-0438.2514.44%
2022-03-0338.4514.48%
2022-03-0238.614.38%
2022-03-0138.5514.29%
2022-02-2537.214.15%
2022-02-2436.814.15%
2022-02-2338.0514.42%
2022-02-2237.9514.44%
2022-02-2138.6514.29%
2022-02-1838.514.37%
2022-02-1738.3514.40%
2022-02-1637.7514.53%
2022-02-1537.414.63%
2022-02-1437.4514.69%
2022-02-1138.0514.68%
2022-02-1038.114.64%
2022-02-0938.414.62%
2022-02-0838.1514.66%
2022-02-0737.214.77%
2022-01-2636.5514.79%
2022-01-2536.8514.96%
2022-01-2437.2515.02%
2022-01-2137.115.05%
2022-01-2037.215.10%
2022-01-1937.115.12%
2022-01-1837.4515.19%
2022-01-1737.615.20%
2022-01-1437.215.24%
2022-01-1337.615.48%
2022-01-1237.3515.65%
2022-01-1137.715.79%
2022-01-1038.216.03%
2022-01-0738.2516.11%
2022-01-0639.1516.35%
2022-01-0539.816.64%
2022-01-0439.0515.75%
2022-01-0339.1515.82%
2021-12-3039.415.77%
2021-12-2939.1515.81%
2021-12-2839.2515.85%
2021-12-2739.715.83%
2021-12-2439.4515.91%
2021-12-2339.4516.02%
2021-12-2239.7516.07%
2021-12-2139.2516.33%
2021-12-2038.616.18%
2021-12-1739.016.34%
2021-12-1639.516.29%
2021-12-1539.1516.28%
2021-12-1438.616.31%
2021-12-1339.616.57%
2021-12-1038.9516.49%
2021-12-0938.7516.41%
2021-12-0838.9516.56%
2021-12-0738.5516.65%
2021-12-0638.5516.76%
2021-12-0338.016.75%
2021-12-0237.8516.78%
2021-12-0138.5516.96%
2021-11-3038.5517.03%
2021-11-2938.1517.06%
2021-11-2637.817.01%
2021-11-2538.818.10%
2021-11-2439.2518.19%
2021-11-2339.1518.39%
2021-11-2240.118.81%
2021-11-1940.2518.79%
2021-11-1840.218.91%
2021-11-1740.718.39%
2021-11-1639.7518.05%
2021-11-1539.818.25%
2021-11-1239.6518.23%
2021-11-1139.8518.88%
2021-11-1040.3519.04%
2021-11-0939.818.76%
2021-11-0839.9519.31%
2021-11-0540.419.66%
2021-11-0440.7519.94%
2021-11-0341.0519.85%
2021-11-0241.5519.91%
2021-11-0141.819.94%
2021-10-2940.6519.96%
2021-10-2841.2519.89%
2021-10-2741.1520.03%
2021-10-2640.8520.03%
2021-10-2541.720.01%
2021-10-2240.519.81%
2021-10-2139.8519.53%
2021-10-2040.5519.57%
2021-10-1940.4519.76%
2021-10-1840.7519.83%
2021-10-1543.520.44%
2021-10-1440.918.47%
2021-10-1341.218.65%
2021-10-1242.018.55%
2021-10-0841.5517.72%
2021-10-0740.216.95%
2021-10-0639.016.87%
2021-10-0538.9516.67%
2021-10-0437.5516.18%
2021-10-0137.3516.50%
2021-09-3039.1516.31%
2021-09-2938.316.32%
2021-09-2838.4516.11%
2021-09-2738.816.17%
2021-09-2438.816.23%
2021-09-2337.5516.28%
2021-09-2237.716.33%
2021-09-1738.516.50%
2021-09-1638.1516.55%
2021-09-1538.7516.80%
2021-09-1437.015.82%
2021-09-1337.1515.80%
2021-09-1037.6515.75%
2021-09-0937.415.63%
2021-09-0836.9515.62%
2021-09-0737.515.61%
2021-09-0637.816.27%
2021-09-0338.9516.30%
2021-09-0238.7516.22%
2021-09-0139.816.32%
2021-08-3139.3516.18%
2021-08-3039.216.22%
2021-08-2739.716.24%
2021-08-2640.116.35%
2021-08-2539.9516.40%
2021-08-2440.016.16%
2021-08-2338.6516.42%
2021-08-2037.216.45%
2021-08-1937.616.47%
2021-08-1837.916.62%
2021-08-1736.8516.74%
2021-08-1638.817.10%
2021-08-1339.117.62%
2021-08-1240.017.85%
2021-08-1139.9517.78%
2021-08-1041.0518.18%
2021-08-0941.018.40%
2021-08-0642.618.94%
2021-08-0542.5518.62%
2021-08-0441.7518.26%
2021-08-0341.7518.39%
2021-08-0242.0518.38%
2021-07-3041.818.33%
2021-07-2943.218.78%
2021-07-2843.219.57%
2021-07-2741.9519.39%
2021-07-2644.916.28%
2021-07-2340.8516.17%
2021-07-2240.115.54%
2021-07-2138.815.83%
2021-07-2039.716.54%
2021-07-1941.117.25%
2021-07-1641.1517.50%
2021-07-1541.317.80%
2021-07-1441.017.58%
2021-07-1342.417.79%
2021-07-1241.5517.02%
2021-07-0939.7515.46%
2021-07-0840.1515.63%
2021-07-0739.915.50%
2021-07-0640.3515.77%
2021-07-0540.8515.77%
2021-07-0239.015.25%
2021-07-0138.915.78%
2021-06-3039.815.96%
2021-06-2940.015.92%
2021-06-2840.6516.17%
2021-06-2541.116.53%
2021-06-2441.616.73%
2021-06-2341.517.16%
2021-06-2239.7516.47%
2021-06-2140.616.82%
2021-06-1842.417.67%
2021-06-1740.4515.57%
2021-06-1641.715.80%
2021-06-1539.513.79%
2021-06-1139.113.82%
2021-06-1038.713.98%
2021-06-0938.414.09%
2021-06-0838.514.25%
2021-06-0738.2514.31%
2021-06-0438.814.38%
2021-06-0339.514.48%
2021-06-0239.014.63%
2021-06-0140.0514.80%
2021-05-3139.5514.80%
2021-05-2839.1514.77%

廣宇熱門網頁

免責聲明

本網站所有資料僅供參考,如使用者依本資料交易發生交易損失需自行負責,本網站對資料內容錯誤﹑更新延誤不負任何責任。